Consumer Cyclical / Packaging & ContainersBSE
$110.70
-2.45 (-2.17%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 34% · confianza 17%
FCF escenarios
weak_data · normalized FCF $64.2M · quality 39.7/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
54/100
C
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$6.0B
P/E
24.2x
↑EV/EBITDA
9.4x
↑ROE
10.6%
↑Gross Margin
73.0%
↑Debt/Equity
0.49
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+13.5%
FCF CAGR
—
FCF margin
6.9%
FCF / Net income
1.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $4.64B · net income $247.7M · FCF $321.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $4.64B | $4.64B | $3.82B | $2.86B | $3.17B |
| Net Income | $247.7M | $247.7M | $188.1M | $245.7M | $269.2M |
| EBITDA | $754.9M | $754.9M | $666.4M | $579.1M | $411.7M |
| EPS | — | — | 3.49 | 4.56 | 4.98 |
| Gross Margin | 73.0% | 73.0% | 79.2% | 31.1% | 26.7% |
| Operating Margin | 6.9% | 6.9% | 6.5% | 8.2% | 7.8% |
| Net Margin | 5.3% | 5.3% | 4.9% | 8.6% | 8.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.49 | 0.49 | 0.60 | 0.62 | 0.26 |
| Current Ratio | 1.01 | 1.01 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $321.6M | $321.6M | $64.2M | $-852.8M | $-319.5M |
| Returns | |||||
| ROE | 10.6% | 10.6% | 8.7% | 12.3% | 15.2% |
| Valuation | |||||
| P/E | 24.17 | 24.17 | 26.85 | — | — |
| EV/EBITDA | 9.39 | 9.39 | 9.46 | — | — |
| P/B | 2.54 | 2.54 | 2.35 | — | — |
| Growth & Yield | |||||
| Revenue Growth | 21.5% | 21.5% | 33.4% | -9.8% | — |
| EPS Growth | — | — | -23.5% | -8.4% | — |
| Dividend Yield | 0.6% | 0.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
-0.8%
Start / end P/E
n/dx → n/dx
EPS bridge
3.49 → n/d
Residual
-1.5%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.